Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.22% first-year return on $246k initial cash invested.
-11.22%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$6,866
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,866 income − $9,169 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,867
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,866
Total Expenses
$9,169
Mortgage P&I
79%
$5,404
Property Taxes
15%
$1,045
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755